investorscraft@gmail.com

Intrinsic ValueC-Com Satellite Systems Inc. (CMI.V)

Previous Close$1.04
Intrinsic Value
Upside potential
Previous Close
$1.04

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

C-Com Satellite Systems Inc. operates as a specialized technology firm in the satellite communication equipment sector, focusing on mobile auto-deploying antenna systems. The company's core revenue model derives from the development, sale, and support of its proprietary iNetVu product line, which includes various antenna configurations for delivering two-way high-speed internet, VoIP, and video services via satellite to vehicles and temporary locations. This positions C-Com as a niche provider of critical connectivity solutions for remote and mobile operations across multiple industries. The company serves a diverse client base including government agencies, military units, emergency responders, energy companies, and broadcasters who require reliable communications in challenging environments where traditional infrastructure is unavailable. C-Com's market position is characterized by its specialized expertise in mobile satellite technology, competing in a segment dominated by larger defense and telecom equipment providers. The company maintains an international presence with operations spanning North America, Europe, and Asia, leveraging its Canadian engineering heritage to deliver robust commercial-grade systems. This focused approach allows C-Com to address specific vertical markets with tailored solutions while facing competition from both established satellite equipment manufacturers and emerging mobile connectivity technologies.

Revenue Profitability And Efficiency

C-Com generated CAD 7.89 million in revenue for the fiscal year, though it reported a net loss of CAD 0.21 million, translating to negative diluted EPS of CAD 0.005. The company demonstrated strong cash generation with operating cash flow of CAD 2.60 million, significantly exceeding its net loss, indicating non-cash charges affecting profitability. Notably, the company reported zero capital expenditures, suggesting efficient utilization of existing infrastructure and assets.

Earnings Power And Capital Efficiency

The company's current earnings power appears constrained despite healthy operating cash flow generation. The negative net income reflects challenges in translating revenue into bottom-line profitability, potentially due to operating leverage issues or specific one-time charges. The absence of capital expenditures indicates a capital-light operational model, though this may also suggest limited investment in future growth initiatives or product development during the period.

Balance Sheet And Financial Health

C-Com maintains a solid balance sheet with CAD 5.89 million in cash and equivalents, providing substantial liquidity. Total debt stands at CAD 1.50 million, resulting in a conservative debt profile relative to cash reserves. The company's financial health appears stable with ample cash buffers to support operations and weather potential market volatility, though the debt position warrants monitoring for future leverage trends.

Growth Trends And Dividend Policy

Despite the net loss position, the company maintained a dividend payment of CAD 0.0125 per share, indicating management's confidence in liquidity and commitment to shareholder returns. The revenue base of CAD 7.89 million suggests established market presence, though growth trends require analysis of multi-year data for proper context. The dividend policy appears sustainable given the strong cash position and operating cash flow generation.

Valuation And Market Expectations

With a market capitalization of approximately CAD 42.26 million, the company trades at roughly 5.4 times revenue, reflecting market expectations for its specialized technology niche. The low beta of 0.26 suggests the stock exhibits lower volatility than the broader market, potentially indicating perceived stability or limited trading activity. Valuation metrics appear to balance the company's niche market position against its current profitability challenges.

Strategic Advantages And Outlook

C-Com's strategic advantage lies in its proprietary iNetVu technology and established relationships with government and enterprise clients requiring robust mobile satellite solutions. The company's international footprint and diverse sector exposure provide revenue diversification, though dependence on specific vertical markets like energy and government presents both stability and concentration risks. The outlook will depend on the company's ability to leverage its technology platform into sustained profitability while navigating competitive pressures in the satellite communications landscape.

Sources

Company financial statementsTSXV filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount